Property Info
- MLS O6354903
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3921
- Living Area (sqft) 3190
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate0.4 | Gross Yield1.3% | Annual Rent$15,600.00 | Property Taxes$11,109.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $11,109.70 | $55,548.50 | $111,097.00 | |||
| Net Cash Flow | $4,490.30 | $22,451.50 | $44,903.00 |